[MAYBANK] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock

[MAYBANK] MALAYAN BANKING BHD

Announcement Date

26-May-2022

Admission Sponsor

Sponsor

Financial Year

31-Dec-2022

Quarter

31-Mar-2022 [#1]

Profit Trend

QoQ- 1.03%

YoY- -14.52%

Quarter Report

Maybank Group FS - March 2022 (Bursa).pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Annualized Quarter Result
Revenue	50,913,872	48,729,108	46,245,734	47,628,804	45,959,390	46,269,170	47,110,818	5.29%
YoY %	4.48%	5.37%	-2.90%	3.63%	-0.67%	-1.79%	-	-
Horiz. %	108.07%	103.44%	98.16%	101.10%	97.56%	98.21%	100.00%	-
PBT	12,153,266	11,794,854	11,276,484	11,889,300	10,886,595	10,888,536	11,795,110	2.00%
YoY %	3.04%	4.60%	-5.15%	9.21%	-0.02%	-7.69%	-	-
Horiz. %	103.04%	100.00%	95.60%	100.80%	92.30%	92.31%	100.00%	-
Tax	-3,780,264	-3,574,766	-3,284,592	-3,542,948	-2,565,080	-2,623,312	-2,873,260	20.00%
YoY %	-5.75%	-8.83%	7.29%	-38.12%	2.22%	8.70%	-	-
Horiz. %	131.57%	124.41%	114.32%	123.31%	89.27%	91.30%	100.00%	-
NP	8,373,002	8,220,088	7,991,892	8,346,352	8,321,515	8,265,224	8,921,850	-4.13%
YoY %	1.86%	2.86%	-4.25%	0.30%	0.68%	-7.36%	-	-
Horiz. %	93.85%	92.13%	89.58%	93.55%	93.27%	92.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,234,949	8,090,189	7,804,280	8,179,572	8,096,229	8,052,477	8,709,312	-3.65%
YoY %	1.79%	3.66%	-4.59%	1.03%	0.54%	-7.54%	-	-
Horiz. %	94.55%	92.89%	89.61%	93.92%	92.96%	92.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.10%	30.31%	29.13%	29.80%	23.56%	24.09%	24.36%	-
YoY %	2.61%	4.05%	-2.25%	26.49%	-2.20%	-1.11%	-	-
Horiz. %	127.67%	124.43%	119.58%	122.33%	96.72%	98.89%	100.00%	-
Total Cost	42,540,870	40,509,020	38,253,842	39,282,452	37,637,875	38,003,946	38,188,968	7.43%
YoY %	5.02%	5.90%	-2.62%	4.37%	-0.96%	-0.48%	-	-
Horiz. %	111.40%	106.08%	100.17%	102.86%	98.56%	99.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	85,956,773	83,648,436	84,698,618	83,815,975	85,785,748	83,885,667	82,869,597	2.46%
YoY %	2.76%	-1.24%	1.05%	-2.30%	2.27%	1.23%	-	-
Horiz. %	103.73%	100.94%	102.21%	101.14%	103.52%	101.23%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Dividend
Div	6,991,393	4,436,973	6,703,207	-	6,887,464	4,365,512	6,443,981	5.57%
YoY %	57.57%	-33.81%	0.00%	-	57.77%	-32.25%	-	-
Horiz. %	108.49%	68.85%	104.02%	-	106.88%	67.75%	100.00%	-
Div Payout %	84.90%	54.84%	85.89%	-	85.07%	54.21%	73.99%	-
YoY %	54.81%	-36.15%	0.00%	-	56.93%	-26.73%	-	-
Horiz. %	114.75%	74.12%	116.08%	-	114.97%	73.27%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Equity
Net Worth	85,956,773	83,648,436	84,698,618	83,815,975	85,785,748	83,885,667	82,869,597	2.46%
YoY %	2.76%	-1.24%	1.05%	-2.30%	2.27%	1.23%	-	-
Horiz. %	103.73%	100.94%	102.21%	101.14%	103.52%	101.23%	100.00%	-
NOSH	12,054,127	11,976,250	11,970,013	11,878,513	11,878,513	11,693,337	11,693,337	2.04%
YoY %	0.65%	0.05%	0.77%	0.00%	1.58%	0.00%	-	-
Horiz. %	103.09%	102.42%	102.37%	101.58%	101.58%	100.00%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Ratio Analysis
NP Margin	16.45%	16.87%	17.28%	17.52%	18.11%	17.86%	18.94%	-
YoY %	-2.49%	-2.37%	-1.37%	-3.26%	1.40%	-5.70%	-	-
Horiz. %	86.85%	89.07%	91.24%	92.50%	95.62%	94.30%	100.00%	-
ROE	9.58%	9.67%	9.21%	9.76%	9.44%	9.60%	10.51%	-
YoY %	-0.93%	4.99%	-5.64%	3.39%	-1.67%	-8.66%	-	-
Horiz. %	91.15%	92.01%	87.63%	92.86%	89.82%	91.34%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Per Share
RPS	422.38	410.01	386.35	400.97	387.03	395.69	409.41	2.09%
YoY %	3.02%	6.12%	-3.65%	3.60%	-2.19%	-3.35%	-	-
Horiz. %	103.17%	100.15%	94.37%	97.94%	94.53%	96.65%	100.00%	-
EPS	68.80	67.75	65.44	68.88	69.66	69.79	76.00	-6.40%
YoY %	1.55%	3.53%	-4.99%	-1.12%	-0.19%	-8.17%	-	-
Horiz. %	90.53%	89.14%	86.11%	90.63%	91.66%	91.83%	100.00%	-
DPS	58.00	37.33	56.00	0.00	58.00	37.33	56.00	2.36%
YoY %	55.37%	-33.34%	0.00%	0.00%	55.37%	-33.34%	-	-
Horiz. %	103.57%	66.66%	100.00%	0.00%	103.57%	66.66%	100.00%	-
NAPS	7.1309	7.0383	7.0759	7.0561	7.2241	7.1738	7.2016	-0.65%
YoY %	1.32%	-0.53%	0.28%	-2.33%	0.70%	-0.39%	-	-
Horiz. %	99.02%	97.73%	98.25%	97.98%	100.31%	99.61%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Adjusted Per Share Value based on latest NOSH - 11,878,513
RPS	422.02	403.91	383.33	394.79	380.95	383.52	390.50	5.29%
YoY %	4.48%	5.37%	-2.90%	3.63%	-0.67%	-1.79%	-	-
Horiz. %	108.07%	103.43%	98.16%	101.10%	97.55%	98.21%	100.00%	-
EPS	68.26	67.06	64.69	67.80	67.11	66.75	72.19	-3.65%
YoY %	1.79%	3.66%	-4.59%	1.03%	0.54%	-7.54%	-	-
Horiz. %	94.56%	92.89%	89.61%	93.92%	92.96%	92.46%	100.00%	-
DPS	57.95	36.78	55.56	0.00	57.09	36.19	53.41	5.57%
YoY %	57.56%	-33.80%	0.00%	0.00%	57.75%	-32.24%	-	-
Horiz. %	108.50%	68.86%	104.03%	0.00%	106.89%	67.76%	100.00%	-
NAPS	7.1249	6.9336	7.0206	6.9474	7.1107	6.9532	6.869	2.46%
YoY %	2.76%	-1.24%	1.05%	-2.30%	2.27%	1.23%	-	-
Horiz. %	103.73%	100.94%	102.21%	101.14%	103.52%	101.23%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	-
Price	8.70	8.58	8.59	8.94	8.30	8.05	8.11	-
P/RPS	2.06	2.09	2.22	2.23	2.14	2.03	1.98	2.66%
YoY %	-1.44%	-5.86%	-0.45%	4.21%	5.42%	2.53%	-	-
Horiz. %	104.04%	105.56%	112.12%	112.63%	108.08%	102.53%	100.00%	-
P/EPS	12.73	12.60	13.18	12.98	12.17	11.69	10.72	12.10%
YoY %	1.03%	-4.40%	1.54%	6.66%	4.11%	9.05%	-	-
Horiz. %	118.75%	117.54%	122.95%	121.08%	113.53%	109.05%	100.00%	-
EY	7.85	7.93	7.59	7.70	8.21	8.55	9.33	-10.84%
YoY %	-1.01%	4.48%	-1.43%	-6.21%	-3.98%	-8.36%	-	-
Horiz. %	84.14%	84.99%	81.35%	82.53%	88.00%	91.64%	100.00%	-
DY	6.67	4.35	6.52	0.00	6.99	4.64	6.91	-2.32%
YoY %	53.33%	-33.28%	0.00%	0.00%	50.65%	-32.85%	-	-
Horiz. %	96.53%	62.95%	94.36%	0.00%	101.16%	67.15%	100.00%	-
P/NAPS	1.22	1.22	1.21	1.27	1.15	1.12	1.13	5.22%
YoY %	0.00%	0.83%	-4.72%	10.43%	2.68%	-0.88%	-	-
Horiz. %	107.96%	107.96%	107.08%	112.39%	101.77%	99.12%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Price Multiplier on Announcement Date
Date	27/02/23	23/11/22	25/08/22	26/05/22	24/02/22	25/11/21	26/08/21	-
Price	8.75	8.55	8.84	8.98	8.64	8.11	8.39	-
P/RPS	2.07	2.09	2.29	2.24	2.23	2.05	2.05	0.64%
YoY %	-0.96%	-8.73%	2.23%	0.45%	8.78%	0.00%	-	-
Horiz. %	100.98%	101.95%	111.71%	109.27%	108.78%	100.00%	100.00%	-
P/EPS	12.81	12.56	13.56	13.04	12.67	11.78	11.09	10.06%
YoY %	1.99%	-7.37%	3.99%	2.92%	7.56%	6.22%	-	-
Horiz. %	115.51%	113.26%	122.27%	117.58%	114.25%	106.22%	100.00%	-
EY	7.81	7.96	7.38	7.67	7.89	8.49	9.02	-9.13%
YoY %	-1.88%	7.86%	-3.78%	-2.79%	-7.07%	-5.88%	-	-
Horiz. %	86.59%	88.25%	81.82%	85.03%	87.47%	94.12%	100.00%	-
DY	6.63	4.37	6.33	0.00	6.71	4.60	6.67	-0.39%
YoY %	51.72%	-30.96%	0.00%	0.00%	45.87%	-31.03%	-	-
Horiz. %	99.40%	65.52%	94.90%	0.00%	100.60%	68.97%	100.00%	-
P/NAPS	1.23	1.21	1.25	1.27	1.20	1.13	1.17	3.38%
YoY %	1.65%	-3.20%	-1.57%	5.83%	6.19%	-3.42%	-	-
Horiz. %	105.13%	103.42%	106.84%	108.55%	102.56%	96.58%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos